{
  "PageType": 0,
  "ColumnCount": 6,
  "RowCount": 42,
  "Formulas": {
    "36,5": "A37+C37+D37+E37",
    "36,4": "IF(F33<E33,0,F33-E33)",
    "36,3": "IF(F33>E33,E33,F33)",
    "36,2": "IF(F23-A37<0,0,F23-A37)",
    "32,5": "SUM(F27:F32)",
    "31,4": "(C32-D32)/($C$33-$D$33)*$E$33",
    "30,4": "(C31-D31)/($C$33-$D$33)*$E$33",
    "29,4": "(C30-D30)/($C$33-$D$33)*$E$33",
    "28,4": "(C29-D29)/($C$33-$D$33)*$E$33",
    "27,4": "(C28-D28)/($C$33-$D$33)*$E$33",
    "32,3": "SUM(D27:D32)",
    "32,2": "SUM(C27:C32)",
    "32,4": "E8",
    "26,4": "(C27-D27)/($C$33-$D$33)*$E$33",
    "22,2": "SUM(C12:C22)",
    "11,4": "C12-D12",
    "7,4": "IF((F7-F6-D8)<0,0,F7-F6-D8)",
    "7,3": "D6-D7",
    "6,5": "C7-D7-E7",
    "22,4": "SUM(E12:E22)",
    "22,3": "SUM(D12:D22)",
    "22,5": "SUM(F12:F22)",
    "6,4": "D33",
    "36,0": "IF(F23<E23,F23,E23)",
    "6,3": "D23",
    "5,5": "C6-D6-E6",
    "5,4": "C33",
    "5,3": "C23",
    "1,5": "TODAY()",
    "12,4": "C13-D13",
    "13,4": "C14-D14",
    "14,4": "C15-D15",
    "15,4": "C16-D16",
    "16,4": "C17-D17",
    "17,4": "C18-D18",
    "18,4": "C19-D19",
    "19,4": "C20-D20",
    "20,4": "C21-D21",
    "21,4": "C22-D22"
  }
}